{
  "business": {
    "id": "restaurant",
    "name": "Restaurant",
    "category": "food-drink",
    "categoryName": "Food & drink",
    "number": "01",
    "format": "48-seat counter-service restaurant",
    "unit": "guests",
    "unitSingle": "guest",
    "unitPeriod": "guests per trading day",
    "summary": "A leased neighborhood restaurant with a focused menu, counter ordering and a fully paid kitchen and service team.",
    "promise": "Test the relationship between guest volume, menu contribution and a staffed location.",
    "capacity": 144,
    "volume": 100,
    "price": 26,
    "days": 26,
    "variable": 0.36,
    "rent": 6000,
    "other": 3500,
    "maintenance": 500,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208
      }
    ],
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ]
    ],
    "depreciable": 170000,
    "trainingHours": 240,
    "capacityText": "48 seats × 3 guest turns = 144 guests per day. This is a simplified service ceiling; kitchen throughput and table timing can reduce it.",
    "exclusions": "Alcohol, delivery platforms, catering, a drive-through and a second location are outside this format.",
    "variableText": "32% ingredients and food waste plus 4% payment processing and packaging",
    "otherText": "Utilities $1,600; insurance $650; marketing $650; software, waste collection and other operating costs $600 per month.",
    "payrollNote": "Counter-service workers provide a broad service proxy. The roster uses no tipped-server credit. Hours are aggregate team coverage, not the schedule of one employee.",
    "demandQuestion": "Can the catchment deliver enough paid meals at the modeled check?",
    "demandSteps": [
      "Choose one address and count comparable lunch and dinner activity across weekdays and a weekend. Separate guests from delivery drivers and repeat observations.",
      "Build a short menu, price each recipe and measure preparation time. Reconcile waste and packaging with the 36% variable cost assumption.",
      "Map each trading period to station coverage. Test whether the kitchen can process the required guests without an extra shift."
    ],
    "launchSteps": [
      [
        "Space and equipment",
        "Obtain a lease proposal, a contractor scope and equipment quotes. Check power, ventilation, grease handling and delivery access before committing to fit-out."
      ],
      [
        "Food and premises approvals",
        "Identify the authority for the chosen address. Confirm food establishment, plan review, zoning, occupancy and fire requirements; investigate alcohol separately if the concept changes."
      ],
      [
        "Opening cash",
        "Cost the opening stock, training and an opening delay. Compare the opening ramp with observed trading patterns and retain a cash buffer."
      ]
    ],
    "risks": [
      [
        "A seat is not a customer",
        "Physical capacity places a ceiling on sales. A larger dining room does not establish demand."
      ],
      [
        "Recipe margin can disappear",
        "Waste, promotions and a different menu mix can make the effective food share higher than the modeled average."
      ],
      [
        "Fit-out can precede approvals",
        "Contractor scope and the responsible health authority need to be resolved at the address level. A state profile cannot price a conversion."
      ]
    ],
    "pilot": {
      "texas": [
        [
          "Restaurant in Austin",
          "/pilot/restaurant-austin.html"
        ]
      ],
      "florida": [
        [
          "Restaurant in Orlando",
          "/pilot/restaurant-orlando.html"
        ]
      ]
    }
  },
  "state": {
    "fips": "42",
    "abbr": "PA",
    "name": "Pennsylvania",
    "slug": "pennsylvania",
    "region": "Northeast",
    "population2025": 13059432,
    "population2024": 13045848,
    "populationChange": 13584,
    "populationGrowthPct": 0.10412508255499553,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.13,
        "hourly_mean": 33.22,
        "hourly_p25": 26.77,
        "hourly_p75": 37.61,
        "employment": 10530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27282
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.59,
        "hourly_mean": 17.19,
        "hourly_p25": 14.37,
        "hourly_p75": 19.09,
        "employment": 54100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27673
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.91,
        "hourly_p25": 11.75,
        "hourly_p75": 15.54,
        "employment": 142220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27678
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.4,
        "hourly_mean": 14.4,
        "hourly_p25": 11.69,
        "hourly_p75": 16.74,
        "employment": 19570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27682
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.56,
        "hourly_mean": 23.62,
        "hourly_p25": 18.47,
        "hourly_p75": 27.46,
        "employment": 6250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27686
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.56,
        "hourly_mean": 18.16,
        "hourly_p25": 14.94,
        "hourly_p75": 20.74,
        "employment": 86920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27688
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.69,
        "hourly_mean": 20.68,
        "hourly_p25": 13.97,
        "hourly_p75": 26.62,
        "employment": 19350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27716
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.66,
        "hourly_mean": 17.12,
        "hourly_p25": 14.05,
        "hourly_p75": 19.66,
        "employment": 11710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28059
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/pennsylvania"
  },
  "sourceUrls": {
    "wages": "https://www.bls.gov/oes/special-requests/oesm25st.zip",
    "nationalWages": "https://www.bls.gov/oes/special-requests/oesm25nat.zip",
    "population": "https://www2.census.gov/programs-surveys/popest/datasets/2020-2025/state/totals/NST-EST2025-ALLDATA.csv",
    "wageDefinitions": "https://www.bls.gov/oes/2025/may/oes_tec.htm"
  },
  "scope": "State observations plus authored commercial assumptions; not verified local startup costs.",
  "researchStatus": {
    "methodology": {
      "id": "state-research-v1",
      "status": "approved",
      "sha256": "070630227e550d1c97452d0b1e5cb807e85119cea7227775336507657e6097dd",
      "approvedOn": "2026-09-06"
    },
    "status": "local_evidence_not_collected",
    "recordUrl": "/data/research/restaurant__pennsylvania.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 31.13
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.59
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.74
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.4
      }
    ],
    "hours": 1213.33,
    "wages": 21424.2429,
    "payroll": 25280.606622,
    "fixed": 34780.606622,
    "depreciation": 2833.3333333333335,
    "training": 5000.573289443103,
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ],
      [
        "Refundable deposit (two months of occupancy)",
        12000
      ],
      [
        "Paid pre-opening training",
        5000.573289443103
      ]
    ],
    "openingTotal": 200000.5732894431,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8483.393378,
    "ebit": 5650.060044666667,
    "breakEvenRevenue": 58771.78118020834,
    "breakEvenUnits": 2260.4531223157055,
    "breakEvenDaily": 86.9405047044502,
    "breakEvenUtilization": 0.6037535048920154,
    "utilization": 0.6944444444444444,
    "peakDeficit": 34456.219866,
    "deficitMonth": 3,
    "buffer": 69561.213244,
    "reserve": 104017.43311,
    "funding": 304018.0063994431,
    "payback": 35,
    "year1": {
      "revenue": 698308,
      "ebit": -4450.159464000006,
      "cash": 23549.84053600001
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17475.006622,
        "ebit": -20308.339955333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17975.006622,
        "cumulative": -17975.006622,
        "projectCumulative": -217975.5799114431
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10985.406621999995,
        "ebit": -13818.739955333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11485.406621999995,
        "cumulative": -29460.413243999996,
        "projectCumulative": -229460.9865334431
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4495.806622000004,
        "ebit": -7329.139955333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4995.806622000004,
        "cumulative": -34456.219866,
        "projectCumulative": -234456.7931554431
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 695.8733780000039,
        "ebit": -2137.4599553333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 195.87337800000387,
        "cumulative": -34260.346487999996,
        "projectCumulative": -234260.9197774431
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4156.993377999999,
        "ebit": 1323.6600446666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3656.993377999999,
        "cumulative": -30603.353109999996,
        "projectCumulative": -230603.9263994431
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6752.833378000003,
        "ebit": 3919.5000446666695,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6252.833378000003,
        "cumulative": -24350.519731999993,
        "projectCumulative": -224351.09302144308
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": -16367.126353999993,
        "projectCumulative": -216367.6996434431
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": -8383.732975999992,
        "projectCumulative": -208384.3062654431
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": -400.3395979999914,
        "projectCumulative": -200400.9128874431
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 7583.053780000009,
        "projectCumulative": -192417.51950944308
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 15566.44715800001,
        "projectCumulative": -184434.12613144307
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 23549.84053600001,
        "projectCumulative": -176450.7327534431
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 31533.23391400001,
        "projectCumulative": -168467.3393754431
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 39516.62729200001,
        "projectCumulative": -160483.94599744308
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 47500.02067000001,
        "projectCumulative": -152500.5526194431
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 55483.41404800001,
        "projectCumulative": -144517.1592414431
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 63466.807426000014,
        "projectCumulative": -136533.76586344308
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 71450.20080400002,
        "projectCumulative": -128550.37248544308
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 79433.59418200003,
        "projectCumulative": -120566.97910744307
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 87416.98756000004,
        "projectCumulative": -112583.58572944306
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 95400.38093800005,
        "projectCumulative": -104600.19235144305
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 103383.77431600005,
        "projectCumulative": -96616.79897344304
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 111367.16769400006,
        "projectCumulative": -88633.40559544304
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 119350.56107200007,
        "projectCumulative": -80650.01221744303
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 127333.95445000008,
        "projectCumulative": -72666.61883944302
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 135317.34782800009,
        "projectCumulative": -64683.22546144301
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 143300.7412060001,
        "projectCumulative": -56699.832083443005
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 151284.1345840001,
        "projectCumulative": -48716.438705443
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 159267.5279620001,
        "projectCumulative": -40733.04532744299
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 167250.92134000012,
        "projectCumulative": -32749.65194944298
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 175234.31471800013,
        "projectCumulative": -24766.258571442973
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 183217.70809600013,
        "projectCumulative": -16782.865193442965
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 191201.10147400014,
        "projectCumulative": -8799.471815442957
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 199184.49485200015,
        "projectCumulative": -816.0784374429495
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 207167.88823000016,
        "projectCumulative": 7167.314940557058
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 215151.28160800016,
        "projectCumulative": 15150.708318557066
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 223134.67498600017,
        "projectCumulative": 23134.101696557074
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 231118.06836400018,
        "projectCumulative": 31117.495074557082
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 239101.4617420002,
        "projectCumulative": 39100.88845255709
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 247084.8551200002,
        "projectCumulative": 47084.2818305571
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 255068.2484980002,
        "projectCumulative": 55067.675208557106
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 263051.6418760002,
        "projectCumulative": 63051.068586557114
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 271035.0352540002,
        "projectCumulative": 71034.46196455712
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 279018.4286320002,
        "projectCumulative": 79017.85534255713
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 287001.82201000024,
        "projectCumulative": 87001.24872055714
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 294985.21538800024,
        "projectCumulative": 94984.64209855715
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 302968.60876600025,
        "projectCumulative": 102968.03547655715
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 310952.00214400026,
        "projectCumulative": 110951.42885455716
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 318935.39552200027,
        "projectCumulative": 118934.82223255717
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 326918.7889000003,
        "projectCumulative": 126918.21561055718
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 334902.1822780003,
        "projectCumulative": 134901.6089885572
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 342885.5756560003,
        "projectCumulative": 142885.0023665572
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 350868.9690340003,
        "projectCumulative": 150868.3957445572
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 358852.3624120003,
        "projectCumulative": 158851.7891225572
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 366835.7557900003,
        "projectCumulative": 166835.18250055722
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 374819.1491680003,
        "projectCumulative": 174818.57587855723
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 382802.54254600033,
        "projectCumulative": 182801.96925655723
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 390785.93592400034,
        "projectCumulative": 190785.36263455724
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 398769.32930200035,
        "projectCumulative": 198768.75601255725
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8483.393378,
        "ebit": 5650.060044666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7983.393378000001,
        "cumulative": 406752.72268000036,
        "projectCumulative": 206752.14939055726
      }
    ],
    "matureCash": 7983.393378000001
  }
}